Data as of Sep 5, 2026
EPV per share
7,159.42 USD
Current price
6,275.82 USD
Margin of safety
+12.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.08 % | 8.08 % | 9.08 % | 10.08 % | 11.08 % |
|---|---|---|---|---|---|
| 18.01 % | 8,156.04 | 7,233.30 | 6,513.79 | 5,937.03 | 5,464.37 |
| 19.01 % | 8,570.04 | 7,596.06 | 6,836.60 | 6,227.82 | 5,728.92 |
| 20.01 % | 8,984.04 | 7,958.83 | 7,159.42 | 6,518.61 | 5,993.47 |
| 21.01 % | 9,398.04 | 8,321.59 | 7,482.23 | 6,809.41 | 6,258.02 |
| 22.01 % | 9,812.04 | 8,684.36 | 7,805.05 | 7,100.20 | 6,522.57 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.08 %
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
